CMA

ASSESSMENT OF WORKING CAPITAL REQUIREMENTS

FORM II - OPERATING STATEMENT

Name: M/S

Amounts in Rs. Lacs

Last 2 Years Actuals Current Yr. Next Year
(As per audited accounts) Estimates Projections
Year 31.03.2002 31.03.2003 31.03.2004 31.03.2005
No.of months 12 12 12 12

1. Gross Sales

i. Domestic Sales 0.00 0.00

ii. Export Sales 0.00

Total 0.00 0.00 0.00 0.00

2. Less Excise Duty 0.00 0.00

3. Net Sales (1 - 2) 0.00 0.00 0.00 0.00

4. % age rise (+) or fall (-) in net sales

as compared to previous year (annualised) N/A N/A N/A N/A

5. Cost of Sales

i. Raw materials (including stores and

other items used in the process of
manufacture) 0.00 0.00 0.00 0.00

a. Imported 0.00 0.00 0.00 0.00

b. Indigenous 0.00 0.00

ii. Other Spares

a. Imported 0.00 0.00 0.00

b. Indigenous 0.00 0.00

iii. Power and Fuel

iv. Direct Labour (Factory wages & salaries)

v. Other manufacturing expenses

vi. Depreciation

vii. Sub-total (i to vi) 0.00 0.00 0.00 0.00

viii. Add: Opening Stock-in-process 0.00 0.00 0.00

Sub-total (vii + viii) 0.00 0.00 0.00 0.00

ix. Deduct: Closing Stock-in-process 0.00 0.00 0.00 0.00

x. Cost of Production 0.00 0.00 0.00 0.00

Page1
 CMA

xi. Add: Opening Stock of finished goods 0.00 0.00 0.00

Sub-total (x + xi) 0.00 0.00 0.00 0.00

xii. Deduct: Closing Stock of finished goods

xiii. Sub-total (Total Cost of Sales) 0.00 0.00 0.00 0.00

6. Selling, general and administrative expenses 0.00

7. Sub-total (5 + 6) 0.00 0.00 0.00 0.00

8. Operating Profit before Interest (3 - 7) 0.00 0.00 0.00 0.00

9. Interest

10. Operating Profit after Interest (8 - 9) 0.00 0.00 0.00 0.00

11. i. Add: Other non-operating Income

a. Job Work Income

b. Interest

c. Dividend

d. Miscellaneous Income

Sub-total (Income) 0.00 0.00 0.00 0.00

ii. Deduct: Other non-operating expenses

a. Mis.Exp. Written off

b. Job work expense 0.00 0.00 0.00

c. Prior year adjustment 0.00

d.

Sub-total (Expenses) 0.00 0.00 0.00 0.00

iii. Net of other non-operating income /

expenses [net of 11(i) & 11(ii)] 0.00 0.00 0.00 0.00

12. Profit before tax/loss [10 + 11(iii)] 0.00 0.00 0.00 0.00

13. Provision for taxes 0.00 0.00

14. Net Profit / Loss (12 -13) 0.00 0.00 0.00 0.00

15. a. Equity dividend paid-amount

(Already paid + B.S. provision) 0.00 0.00 0.00 0.00

b. Dividend Rate (% age) 0.00 0.00 0.00 0.00

16. Retained Profit (14 - 15) 0.00 0.00 0.00 0.00

17. Retained Profit / Net Profit (% age)

Page2
 CMA

FORM III - ANALYSIS OF BALANCE SHEET

LIABILITIES

Name: M/S

Amounts in Rs. Lacs

Last 2 Years Actuals Current Yr. Next Year
(As per audited BS) Estimates Projections
Year 31.03.2002 31.03.2003 31.03.2004 31.03.2005
No.of months 12 12 12 12

CURRENT LIABILITIES

1. Short-term borrowing from banks (including

bills purchased, discounted & excess
borrowing placed on repayment basis)

i. From applicant bank

ii. From other banks 0.00 0.00 0.00

iii. (of which BP & BD) 0.00 0.00 0.00 0.00

Sub-total [i + ii] (A) 0.00 0.00 0.00 0.00

2. Short term borrowings from others 0.00 0.00 0.00 0.00

3. Sundry Creditors (Trade)

4. Advance payments from customers /

deposits from dealers 0.00 0.00 0.00 0.00

5. Provision for taxation 0.00 0.00

6. Dividend payable 0.00 0.00 0.00 0.00

7. Other statutory liabilities (due within 1 year) 0.00

8. Deposits / instalments of term loans /

DPGs / debentures etc. (due within 1 year) 0.00

9. Other current liabilities & provisions

(due within 1 year) - specify major items 0.00 0.00 0.00 0.00

a. Creditors for Expenses 0.00

b. Creditors for CAPEX 0.00 0.00 0.00 0.00

c. Others

d.

Sub total [2 to 9] (B) 0.00 0.00 0.00 0.00

10. Total current liabilities [A + B] 0.00 0.00 0.00 0.00

Page3
 CMA

TERM LIABILITIES

11. Debentures (not maturing within 1 year) 0.00 0.00 0.00 0.00

12. Preference Shares (redeemable after 1 year) 0.00

13. Term loans (excluding instalments

payable within 1 year) 0.00 0.00

14. Deferred Payment Credits (excluding

instalments due within 1 year) 0.00 0.00 0.00

15. Term deposits (repayable after 1 year) 0.00 0.00 0.00

16. Other term liabilities

17. Total Term Liabilities [11 to 16] 0.00 0.00 0.00 0.00

18. Total Outside Liabilities [10 + 17] 0.00 0.00 0.00 0.00

NET WORTH

19. Ordinary Share Capital 0.00 0.00 0.00

20. General Reserve 0.00 0.00 0.00

21. Revaluation Reserve 0.00 0.00 0.00 0.00

22. Other Reserves (excluding Provisions) 0.00 0.00 0.00 0.00

23. Surplus (+) or deficit (-) in Profit & Loss a/c 0.00 0.00 0.00 0.00

23. a. Others

Subsidy

0.00 0.00 0.00 0.00

24. Net Worth 0.00 0.00 0.00 0.00

25. TOTAL LIABILITIES [18 + 24] 0.00 0.00 0.00 0.00

Page4
 CMA

FORM III - ANALYSIS OF BALANCE SHEET (Continued)

ASSETS

Name: M/S

Amounts in Rs. Lacs

Last 2 Years Actuals Current Yr. Next Year
(As per audited BS) Estimates Projections
Year 31.03.2002 31.03.2003 31.03.2004 31.03.2005
No.of months 12 12 12 12
CURRENT ASSETS
26. Cash and Bank Balances
27. Investments (other than long term)
i. Govt. and other trustee securities
ii. Fixed Deposits with banks
28. i. Receivables other than deferred &
exports (incldg. bills purchased and
discounted by banks)
ii. Export receivables (incldg. bills
purchased/discounted by banks) 0.00 0.00 0.00 0.00
29. Instalments of deferred receivables
(due within 1 year) 0.00 0.00 0.00
30. Inventory: 0.00 0.00 0.00 0.00
i. Raw materials (including stores and
other items used in the process of
manufacture) 0.00 0.00 0.00 0.00
a. Imported 0.00 0.00 0.00 0.00
b. Indigenous
ii. Stocks-in-process 0.00 0.00 0.00 0.00
iii. Finished goods 0.00 0.00 0.00 0.00
iv. Other consumable spares 0.00 0.00 0.00 0.00
a. Imported
b. Indigenous
31. Advances to suppliers of raw materials
and stores/spares
32. Advance payment of taxes
33. Other current assets (specify major items) 0.00 0.00 0.00 0.00
a. GEB Deposit
b. Balance With Excise Dept.
c. 0.00 0.00 0.00
d. 0.00
34. Total Current Assets (26 to 33) 0.00 0.00 0.00 0.00

Page5
 CMA

FIXED ASSETS
35. Gross Block (land, building, machinery,
work-in-progress) 0.00
36. Depreciation to date 0.00 0.00 0.00
37. Net Block (35 - 36) 0.00 0.00 0.00 0.00

OTHER NON-CURRENT ASSETS

38. Investments/book debts/advances/deposits
which are not current assets 0.00 0.00 0.00 0.00
i. a. Investments in subsidiary
companies / affiliates 0.00 0.00 0.00 0.00
b. Others
ii. Advances to suppliers of capital goods
and contractors 0.00 0.00
iii. Deferred receivables (maturity
exceeding 1 year)
iv. Others 0.00 0.00 0.00 0.00
a. 0.00 0.00
b. 0.00
c.
d.
39. Non-consumable stores and spares
40. Other non-current assets including
dues from directors
41. Total Other Non-current Assets (38 to 40) 0.00 0.00 0.00 0.00

42. Intangible Assets (patents, good will,

prelim.expenses, bad / doubtful debts not
provided for, etc.
43. Total Assets (34+37+41+42) 0.00 0.00 0.00 0.00
44. Tangible Net Worth (24 - 42) 0.00 0.00 0.00 0.00
45. Net Working Capital (34 - 10) 0.00 0.00 0.00 0.00

46. Current Ratio (34 / 10)

47. Total OUTSIDE Liabilities / Tangible
Net Worth (18 / 44)
48. Total TERM Liabilities / Tangible
Net Worth (17 / 44)

ADDITIONAL INFORMATION
A. Arrears of depreciation N/A N/A N/A N/A
B. Contingent Liabilities:
i. Arrears of cumulative dividends N/A N/A N/A N/A
ii. Gratuity liability not provided for N/A N/A N/A N/A
iii. Disputed excise / customs /
tax liabilities N/A N/A N/A N/A
iv. Other liabilities not provided for N/A N/A N/A N/A

Page6
CMA

Page7
 CMA

FORM IV
COMPARATIVE STATEMENT OF CURRENT ASSETS AND CURRENT LIABILITIES

Name: M/S

Amounts in Rs. Lacs

Last Year Current Yr. Next Year Peak
Norms Actuals Estimates Projections Requirement
Year 31.03.2003 31.03.2004 31.03.2005

A. CURRENT ASSETS
1. Raw materials (incl. stores & other items
used in the process of manufacture)
a. Imported 0.00 0.00 0.00
Month's Consumption
b. Indigenous 0.00 0.00 0.00
Month's Consumption
2. Other Consumable spares, excluding
those included in 1 above
a. Imported 0.00 0.00 0.00
Month's Consumption
b. Indigenous 0.00 0.00 0.00
Month's Consumption
3. Stock-in-process 0.00 0.00 0.00
Month's cost of production
4. Finished goods 0.00 0.00 0.00
Month's cost of sales
5. Receivables other than export & deferred
receivables (incl. bills purchased &
discounted by bankers) 0.00 0.00 0.00
Month's domestic sales: excluding
deferred payment sales
6. Export receivables (incl. bills purchased
and discounted) 0.00 0.00 0.00
Month's export sales
7. Advances to suppliers of raw materials &
stores / spares, consumables 0.00 0.00 0.00
8. Other current assets incl. cash & bank
balances & deferred receivables due
within one year 0.00 0.00 0.00
Cash and Bank Balances 0.00 0.00 0.00
Investments (other than long term):
i. Govt. and other trustee securities 0.00 0.00 0.00
ii. Fixed Deposits with banks 0.00 0.00 0.00
Instalments of deferred receivables
(due within 1 year) 0.00 0.00 0.00
Advance payment of taxes 0.00 0.00 0.00
Other current assets 0.00 0.00 0.00

Page8
 CMA

9. Total Current Assets 0.00 0.00 0.00

(To agree with item 34 in Form III)

Page9
 CMA

FORM IV
COMPARATIVE STATEMENT OF CURRENT ASSETS AND CURRENT LIABILITIES

Name: M/S

Amounts in Rs. Lacs

Last Year Current Yr. Next Year Peak
Norms Actuals Estimates Projections Requirement
Year 31.03.2003 31.03.2004 31.03.2005
B. CURRENT LIABILITIES
(Other than bank borrowings for working capital)

10. Creditors for purchase of raw materials,

stores & consumable spares 0.00 0.00 0.00
Month's purchases
11. Advances from customers 0.00 0.00 0.00
12. Statutory liabilities 0.00 0.00 0.00
13. Other current liabilities: 0.00 0.00 0.00
Short term borrowings from others 0.00 0.00 0.00
Provision for taxation 0.00 0.00 0.00
Dividend payable 0.00 0.00 0.00
Deposits / instalments of term loans / DPGs
/ debentures etc. (due within 1 year) 0.00 0.00 0.00
Other current liabilities & provisions
(due within 1 year) 0.00 0.00 0.00
14. Total (To agree with total B of Form-III) 0.00 0.00 0.00

Page10
 CMA

FORM V
COMPUTATION OF MAXIMUM PERMISSIBLE BANK FINANCE FOR WORKING CAPITAL

Name: M/S

Amounts in Rs. Lacs

Last Year Current Yr. Next Year Peak
First Method of Lending Actuals Estimates Projections Requirement
Year 31.03.2003 31.03.2004 31.03.2005

1. Total Current Assets (Form-IV-9) 0.00 0.00 0.00

2. Other Current Liabilities (other than
bank borrowings (Form-IV-14) 0.00 0.00 0.00
3. Working Capital Gap (WCG) (1-2) 0.00 0.00 0.00
4. Min. stipulated net working capital:
(25% of WCG excluding export receivables) 0.00 0.00 0.00
5. Actual / Projected net working capital
(Form-III-45) 0.00 0.00 0.00
6. Item-3 minus Item-4 0.00 0.00 0.00
7. Item-3 minus Item-5 0.00 0.00 0.00
8. Max. permissible bank finance
(item-6 or 7, whichever is lower) 0.00 0.00 0.00
9. Excess borrowings representing
shortfall in NWC (4 - 5)

Second Method of Lending

1. Total Current Assets (Form-IV-9) 0.00 0.00 0.00

2. Other Current Liabilities (other than
bank borrowings (Form-IV-14) 0.00 0.00 0.00
3. Working Capital Gap (WCG) (1-2) 0.00 0.00 0.00
4. Min. stipulated net working capital:
(25% of total Current Assets excluding
export receivables) 0.00 0.00 0.00
5. Actual / Projected net working capital
(Form-III-45) 0.00 0.00 0.00
6. Item-3 minus Item-4 0.00 0.00 0.00
7. Item-3 minus Item-5 0.00 0.00 0.00
8. Max. permissible bank finance
(item-6 or 7, whichever is lower) 0.00 0.00 0.00
9. Excess borrowings representing
shortfall in NWC (4 - 5)

Page11
 CMA

FORM VI
FUNDS FLOW STATEMENT

Name: M/S

Amounts in Rs. Lacs

Last Year Current Yr. Next Year
Actuals Estimates Projections
Year 31.03.2003 31.03.2004 31.03.2005

1. SOURCES

a. Net Profit 0.00 0.00 0.00

b. Depreciation 0.00 0.00 0.00

c. Increase in Capital 0.00 0.00 0.00

d. Increase in Term Liabilities

(including Public Deposits) 0.00 0.00 0.00
e. Decrease in

i. Fixed Assets

ii. Other non-current Assets

f. Others 0.00 0.00 0.00

g. TOTAL 0.00 0.00 0.00

2. USES

a. Net loss

b. Decrease in Term Liabilities

(including Public Deposits)

c. Increase in

i. Fixed Assets 0.00 0.00 0.00

ii. Other non-current Assets 0.00 0.00 0.00

d. Dividend Payments 0.00 0.00 0.00

e. Others

f. TOTAL 0.00 0.00 0.00

3. Long Term Surplus (+) / Deficit (-) [1-2] 0.00 0.00 0.00

Page12
 CMA

4. Increase/decrease in current assets

* (as per details given below) 0.00 0.00 0.00

5. Increase/decrease in current liabilities

other than bank borrowings 0.00 0.00 0.00

6. Increase/decrease in working capital gap 0.00 0.00 0.00

7. Net Surplus / Deficit (-) [3-6] 0.00 0.00 0.00

8. Increase/decrease in bank borrowings 0.00 0.00 0.00

9. Increase/decrease in NET SALES N/A 0.00 0.00

* Break up of item-4

i. Increase/decrease in Raw Materials 0.00 0.00 0.00

ii. Increase/decrease in Stocks-in-Process 0.00 0.00 0.00

iii. Increase/decrease in Finished Goods 0.00 0.00 0.00

iv. Increase/decrease in Receivables

a) Domestic 0.00 0.00 0.00

b) Export 0.00 0.00 0.00

v. Increase/decrease in Stores & Spares 0.00 0.00 0.00

vi. Increase/decrease in other current assets 0.00 0.00 0.00

TOTAL 0.00 0.00 0.00

Page13
 CMA

OPERATING AND FINANCIAL PARAMETERS

NAME: M/S (Rs. in lacs)

YEAR 31.03.2002 31.03.2003 31.03.2004 31.03.2005

NET SALES 0.00 0.00 0.00 0.00
PBIDT 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00
NET PROFIT 0.00 0.00 0.00 0.00
CASH ACCRUALS 0.00 0.00 0.00 0.00
PAID UP CAPITAL 0.00 0.00 0.00 0.00
TANGIBLE NET WORTH 0.00 0.00 0.00 0.00
CURRENT ASSETS 0.00 0.00 0.00 0.00
CURRENT LIABILITIES 0.00 0.00 0.00 0.00
NET WORKING CAPITAL 0.00 0.00 0.00 0.00
CURRENT RATIO
TOL/TNW
MOD. TOL/TNW
PBIDT/SALES (%) #DIV/0! #DIV/0! #DIV/0! #DIV/0!
NET PROFIT/SALES (%) #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Page 14